| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 288 916.00 | | 288 916.00 | 288 916.00 |
BJ TOTAL (I) | 1 980 308.00 | | 1 980 308.00 | 1 980 308.00 |
BZ Other receivables | 400 000.00 | | 400 000.00 | 400 000.00 |
CF Cash and cash equivalents | 167 093.00 | | 167 093.00 | 167 093.00 |
CJ TOTAL (II) | 567 093.00 | | 567 093.00 | 567 093.00 |
CO Grand total (0 to V) | 2 547 401.00 | | 2 547 401.00 | 2 547 401.00 |
CU Other investments | 1 691 392.00 | | 1 691 392.00 | 1 691 392.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 400 000.00 | 1 400 000.00 | | 1 400 000.00 |
DD Legal reserve (1) | 140 000.00 | 140 000.00 | | 140 000.00 |
DG Other reserves | 539 314.00 | 426 092.00 | | 539 314.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 419 931.00 | 393 221.00 | | 419 931.00 |
DK Regulated provisions | 7 574.00 | 5 411.00 | | 7 574.00 |
DL TOTAL (I) | 2 506 819.00 | 2 364 725.00 | | 2 506 819.00 |
DX Trade payables and related accounts | 816.00 | 2 604.00 | | 816.00 |
DY Tax and social security liabilities | 39 766.00 | 1 225.00 | | 39 766.00 |
EC TOTAL (IV) | 40 582.00 | 3 829.00 | | 40 582.00 |
EE Grand total (I to V) | 2 547 401.00 | 2 368 554.00 | | 2 547 401.00 |
EG Accrued income and payables due within one year | 40 582.00 | 3 829.00 | | 40 582.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 673.00 | |
GF Total Operating Expenses (II) | | | 6 673.00 | |
GG - OPERATING RESULT (I - II) | | | -6 673.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 437 413.00 | |
GP Total financial income (V) | | | 437 413.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 437 413.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 430 740.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 163.00 | 2 163.00 | | 2 163.00 |
HH Total exceptional expenses (VIII) | 2 163.00 | 2 163.00 | | 2 163.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 163.00 | -2 163.00 | | -2 163.00 |
HK Income tax | 8 646.00 | 2 333.00 | | 8 646.00 |
HL TOTAL REVENUE (I + III + V + VII) | 437 413.00 | 404 124.00 | | 437 413.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 482.00 | 10 902.00 | | 17 482.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 419 931.00 | 393 221.00 | | 419 931.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 1 920 895.00 | | 25 785.00 | 1 920 895.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 946 680.00 | |
I4 DECREASES Grand Total | | | 1 946 680.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 920 895.00 | | 25 785.00 | 1 920 895.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 5 411.00 | 2 163.00 | | 5 411.00 |
7C Grand total | 5 411.00 | 2 163.00 | | 5 411.00 |
UJ - Exceptional | | 2 163.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 816.00 | 816.00 | | 816.00 |
UL Receivables related to investments | 255 288.00 | | | 255 288.00 |
VI Group and Associates | 33 452.00 | 33 452.00 | | 33 452.00 |
VM Income taxes | 90.00 | | | 90.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 400 000.00 | | | 400 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 655 378.00 | 400 090.00 | 255 288.00 | 655 378.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 34 268.00 | 34 268.00 | | 34 268.00 |
